|
P/E ratio
|
20.12 |
11.49 |
16.93 |
17.65 |
16.45 |
15.66 |
19.35 |
15.84 |
13.11 |
0.00 |
|
P/S ratio
|
2.13 |
1.55 |
1.76 |
2.19 |
2.12 |
2.23 |
2.49 |
1.99 |
1.54 |
0.98 |
|
P/FCF ratio
|
19.20 |
10.99 |
13.00 |
12.01 |
15.69 |
15.43 |
23.95 |
15.64 |
13.08 |
11.09 |
|
P/Operating CF
|
44.05 |
34.57 |
38.09 |
25.48 |
49.63 |
39.00 |
66.60 |
45.81 |
49.08 |
32.76 |
|
P/B ratio
|
7.11 |
3.76 |
4.03 |
4.63 |
3.94 |
3.93 |
4.68 |
4.10 |
3.26 |
2.45 |
|
Price to Tangible BV
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
EV/Sales
|
2.61 |
2.43 |
2.51 |
2.85 |
2.72 |
2.77 |
3.04 |
2.62 |
2.25 |
1.69 |
|
EV/EBITDA
|
13.18 |
12.59 |
13.47 |
14.15 |
13.14 |
13.02 |
15.36 |
13.07 |
11.41 |
21.58 |
|
EV/Operating CF
|
16.89 |
13.47 |
15.05 |
13.66 |
16.50 |
15.88 |
22.01 |
15.77 |
15.03 |
14.36 |
|
EV/FCF
|
23.51 |
17.24 |
18.50 |
15.61 |
20.07 |
19.15 |
29.25 |
20.59 |
19.12 |
19.07 |
|
Quick Ratio
|
0.41 |
0.28 |
0.30 |
0.44 |
0.38 |
0.28 |
0.30 |
0.30 |
0.27 |
0.31 |
|
Current Ratio
|
0.76 |
0.56 |
0.59 |
0.68 |
0.70 |
0.63 |
0.69 |
0.65 |
0.67 |
0.68 |
|
Net Debt/EBITDA
|
2.42 |
4.56 |
4.01 |
3.26 |
2.87 |
2.53 |
2.79 |
3.14 |
3.60 |
9.03 |
|
Debt/Assets
|
37.81% |
46.59% |
43.24% |
43.04% |
38.47% |
34.77% |
37.12% |
41.05% |
42.94% |
44.87% |
|
Debt/Equity
|
1.76 |
2.20 |
1.77 |
1.59 |
1.25 |
1.00 |
1.09 |
1.34 |
1.54 |
1.83 |
|
Asset Turnover
|
0.72 |
0.60 |
0.56 |
0.58 |
0.58 |
0.60 |
0.64 |
0.63 |
0.60 |
0.58 |
|
Operating CF/Net income
|
1.46 |
1.33 |
1.60 |
1.69 |
1.28 |
1.22 |
1.07 |
1.32 |
1.27 |
(24.73) |
|
Capex/Depreciation
|
(1.13) |
(1.00) |
(0.84) |
(0.77) |
(0.88) |
(0.99) |
(1.26) |
(1.40) |
(1.16) |
(0.96) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
33.17% |
38.13% |
25.29% |
27.76% |
25.82% |
26.33% |
24.14% |
24.54% |
24.34% |
(1.06%) |
|
ROA
|
7.62% |
8.13% |
5.77% |
7.16% |
7.47% |
8.60% |
8.29% |
7.94% |
7.11% |
(0.28%) |
|
ROIC
|
12.80% |
7.43% |
7.89% |
9.26% |
9.58% |
10.33% |
9.85% |
9.68% |
8.96% |
2.71% |
|
Return on Tangible Assets
|
68.54% |
257.06% |
197.69% |
180.20% |
213.58% |
583.85% |
203.14% |
176.85% |
218.38% |
(6.80%) |
|
Average Days of Receivables
|
33.42 |
39.05 |
36.35 |
33.44 |
32.99 |
32.52 |
30.57 |
31.18 |
33.64 |
32.62 |
|
Research and Development Expense of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Selling, General and Administrative Expense of Revenue
|
18.49% |
18.11% |
17.41% |
17.88% |
16.99% |
16.57% |
17.42% |
16.41% |
17.68% |
18.39% |
|
Intangible Assets out of Total Assets
|
0.61 |
0.70 |
0.70 |
0.68 |
0.67 |
0.69 |
0.68 |
0.69 |
0.69 |
0.69 |
|
Share Based Compensation of Revenue
|
0.61% |
0.49% |
0.50% |
0.54% |
0.50% |
0.52% |
0.56% |
0.48% |
0.47% |
0.43% |
|
Graham Net Nets
|
(0.39) |
(0.82) |
(0.63) |
(0.45) |
(0.42) |
(0.36) |
(0.31) |
(0.44) |
(0.62) |
(1.00) |
|
Graham Number
|
22.50 |
30.53 |
28.39 |
33.35 |
36.94 |
42.21 |
41.96 |
40.46 |
39.29 |
0.00 |
|
Earnings Yield
|
4.97% |
8.70% |
5.91% |
5.67% |
6.08% |
6.39% |
5.17% |
6.31% |
7.63% |
(0.51%) |
|
Free Cash Flow Yield
|
5.21% |
9.10% |
7.69% |
8.33% |
6.37% |
6.48% |
4.18% |
6.39% |
7.64% |
9.02% |
|
Revenue per Share
|
26.61 |
27.29 |
28.09 |
28.99 |
29.52 |
31.26 |
33.78 |
34.50 |
35.14 |
34.27 |
|
Operating CF per Share
|
4.11 |
4.93 |
4.68 |
6.05 |
4.86 |
5.46 |
4.67 |
5.74 |
5.26 |
4.03 |
|
Capex per Share
|
(1.16) |
(1.08) |
(0.87) |
(0.75) |
(0.86) |
(0.93) |
(1.16) |
(1.34) |
(1.13) |
(1.00) |
|
Free Cash Flow per Share
|
2.96 |
3.85 |
3.80 |
5.29 |
3.99 |
4.53 |
3.51 |
4.40 |
4.14 |
3.03 |
|
Cash per Share
|
1.30 |
0.69 |
0.75 |
2.76 |
2.45 |
0.94 |
0.98 |
0.73 |
0.66 |
0.84 |
|
Shareholders Equity per Share
|
7.98 |
11.26 |
12.27 |
13.73 |
15.91 |
17.76 |
17.99 |
16.77 |
16.61 |
13.73 |
|
Interest Debt per Share
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Book value per Share
|
7.98 |
11.26 |
12.27 |
13.73 |
15.91 |
17.76 |
17.99 |
16.77 |
16.61 |
13.73 |
|
Free Cash Flow
|
1,735.00 |
2,219.70 |
2,283.70 |
3,217.10 |
2,452.40 |
2,750.70 |
2,090.40 |
2,529.30 |
2,294.00 |
1,631.10 |
|
Working Capital
|
(1,269.40) |
(3,218.20) |
(2,900.60) |
(2,370.20) |
(2,511.30) |
(2,930.10) |
(2,359.30) |
(2,452.20) |
(2,581.60) |
(2,155.80) |
|
Capital Expenditures
|
(680.20) |
(621.30) |
(523.30) |
(459.10) |
(530.80) |
(565.40) |
(688.20) |
(773.30) |
(624.20) |
(535.10) |
|
Net Current Asset Value
|
(13,065.70) |
(20,007.90) |
(18,557.00) |
(17,335.90) |
(16,314.20) |
(15,212.30) |
(15,575.30) |
(17,240.50) |
(18,584.20) |
(18,017.80) |
|
EV/EBIT
|
16.37 |
15.81 |
16.80 |
17.00 |
15.65 |
15.15 |
17.81 |
15.17 |
13.27 |
35.11 |
|
Capex to Sales
|
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
|
Net Profit Margin
|
10.61% |
13.54% |
10.39% |
12.37% |
12.91% |
14.25% |
12.91% |
12.57% |
11.78% |
(0.48%) |
|
Price to Operating Income
|
13.37 |
10.08 |
11.80 |
13.08 |
12.24 |
12.21 |
14.58 |
11.53 |
9.08 |
20.41 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.16 |
0.15 |
0.16 |
0.17 |
0.17 |
0.17 |
0.15 |
0.14 |
0.15 |
0.16 |
|
Cash ROIC
|
(9.29%) |
(5.70%) |
(4.70%) |
0.41% |
(2.65%) |
(0.35%) |
(3.74%) |
(2.44%) |
(3.00%) |
(6.00%) |
|
Accounts Receivable Turnover
|
11.19 |
10.11 |
10.03 |
10.70 |
11.14 |
11.41 |
11.91 |
11.75 |
11.16 |
10.70 |
|
Accounts Payable Turnover
|
4.83 |
4.24 |
3.97 |
3.77 |
3.38 |
3.30 |
3.31 |
3.16 |
3.19 |
3.16 |
|
Inventory Turnover
|
6.94 |
6.59 |
6.94 |
7.70 |
7.19 |
6.83 |
6.71 |
6.35 |
6.70 |
6.39 |
|
Average Days of Payables
|
76.97 |
97.27 |
93.78 |
103.11 |
114.18 |
115.45 |
112.99 |
112.61 |
114.75 |
111.32 |
|
Days of Inventory on Hand
|
53.87 |
58.17 |
51.24 |
45.28 |
56.90 |
54.13 |
58.51 |
53.60 |
54.69 |
57.24 |
|
Average Receivables
|
1,395.45 |
1,557.15 |
1,681.95 |
1,647.40 |
1,626.80 |
1,665.30 |
1,687.65 |
1,689.70 |
1,746.05 |
1,721.35 |
|
Average Payables
|
2,083.15 |
2,433.00 |
2,800.15 |
3,050.90 |
3,450.60 |
3,817.90 |
4,088.25 |
4,091.00 |
3,998.65 |
3,869.50 |
|
Average Inventory
|
1,448.65 |
1,562.90 |
1,600.75 |
1,492.80 |
1,623.40 |
1,843.90 |
2,019.65 |
2,035.10 |
1,904.50 |
1,914.35 |
|
Average Assets
|
21,762.45 |
26,218.30 |
30,367.60 |
30,458.95 |
31,324.30 |
31,466.00 |
31,270.90 |
31,460.80 |
32,270.50 |
31,543.90 |
|
Average Common Equity
|
4,996.30 |
5,588.95 |
6,930.05 |
7,858.60 |
9,061.35 |
10,280.60 |
10,744.00 |
10,174.25 |
9,429.85 |
8,295.90 |